Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.72% first-year return on $52,566 initial cash invested.
14.72%
Cash On Cash
11.96%
Cap Rate
1.83
DSCR
$2,528
Rent
$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $1,883 expenses = $645 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,566
Downpayment
20%
$32,920
Closing costs
1%
$1,646
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,528
Total Expenses
$1,883
Mortgage P&I
35%
$895
Property Taxes
3%
$69
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278